[MAHSING] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 72.16%
YoY- 16.91%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 121,468 104,953 73,583 32,696 63,788 31,677 23,140 -1.74%
PBT 18,953 12,966 8,274 2,247 2,465 -5,140 1,316 -2.79%
Tax -4,666 -6,166 -2,487 -961 -1,365 5,140 1,787 -
NP 14,287 6,800 5,787 1,286 1,100 0 3,103 -1.61%
-
NP to SH 14,214 6,800 5,787 1,286 1,100 -2,847 3,103 -1.60%
-
Tax Rate 24.62% 47.56% 30.06% 42.77% 55.38% - -135.79% -
Total Cost 107,181 98,153 67,796 31,410 62,688 31,677 20,037 -1.76%
-
Net Worth 259,898 193,023 105,098 91,165 86,680 72,610 69,443 -1.39%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 17,423 5,634 - 440 - - - -100.00%
Div Payout % 122.58% 82.86% - 34.25% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 259,898 193,023 105,098 91,165 86,680 72,610 69,443 -1.39%
NOSH 145,194 130,421 43,974 44,041 44,000 44,006 43,951 -1.26%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.76% 6.48% 7.86% 3.93% 1.72% 0.00% 13.41% -
ROE 5.47% 3.52% 5.51% 1.41% 1.27% -3.92% 4.47% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 83.66 80.47 167.33 74.24 144.97 71.98 52.65 -0.49%
EPS 9.79 5.21 13.16 2.92 2.50 -6.47 7.06 -0.34%
DPS 12.00 4.32 0.00 1.00 0.00 0.00 0.00 -100.00%
NAPS 1.79 1.48 2.39 2.07 1.97 1.65 1.58 -0.13%
Adjusted Per Share Value based on latest NOSH - 44,041
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.78 4.13 2.90 1.29 2.51 1.25 0.91 -1.74%
EPS 0.56 0.27 0.23 0.05 0.04 -0.11 0.12 -1.62%
DPS 0.69 0.22 0.00 0.02 0.00 0.00 0.00 -100.00%
NAPS 0.1023 0.076 0.0414 0.0359 0.0341 0.0286 0.0273 -1.39%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.74 0.77 0.77 0.39 0.50 0.40 0.00 -
P/RPS 0.88 0.96 0.46 0.53 0.34 0.56 0.00 -100.00%
P/EPS 7.56 14.77 5.85 13.36 20.00 -6.18 0.00 -100.00%
EY 13.23 6.77 17.09 7.49 5.00 -16.17 0.00 -100.00%
DY 16.22 5.61 0.00 2.56 0.00 0.00 0.00 -100.00%
P/NAPS 0.41 0.52 0.32 0.19 0.25 0.24 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 27/02/01 28/02/00 -
Price 0.90 0.88 1.23 0.35 0.41 0.35 0.90 -
P/RPS 1.08 1.09 0.74 0.47 0.28 0.49 1.71 0.48%
P/EPS 9.19 16.88 9.35 11.99 16.40 -5.41 12.75 0.34%
EY 10.88 5.92 10.70 8.34 6.10 -18.48 7.84 -0.34%
DY 13.33 4.91 0.00 2.86 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.59 0.51 0.17 0.21 0.21 0.57 0.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment